AED 650,000PER YEAR
Jumeirah Park, District 2
5 beds
6 baths
9,898 sqft
1/1
Viewit
Verified
Verified
Jumeirah Park, District 5
Stunningly Fully Upgraded | Huge Corner Plot | Pool | Video
AED 13,800,000
Villa for Sale | District 5 | Jumeirah Park, Dubai
Villa for sale in Regional Small, Regional
Villa
5 Bedrooms
4 Bathrooms
7,510 Sq FtProperty Location
Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
1.3 km
Travel Time from District 5, Jumeirah Park
Calculate Your Mortgage Instantly!
Property Value
AED
Down Payment
AED
OR
%
Interest rate
%
Loan Duration
25 Years
You can own this property for as low as
AED57,061per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,838
Financing Type
Down Payment %
%
Interest Rate
% p.a.
Loan Term
years
Down Payment
AED
Loan Amount
AED
2. One-Time Acquisition Costs
DLD Transfer Fee
%
Agency Commission (incl. 5% VAT)
%
Bank Arrangement / Processing Fee
%
Conveyancing / Legal (optional)
AED
DLD Transfer Fee: AED 552,000 · Agency Commission: AED 289,800 · DLD Admin: AED 580 · Trustee: AED 4,200 · Title Deed: AED 520 · NOC: AED 1,500 · Valuation: AED 3,000 · Mortgage Reg: 0.25% + AED 290
Total Acquisition CostsAED 989,890
3. Annual Rental Income
Gross Annual Rent
AED
Vacancy & Bad-Debt Allowance
%
4. Annual Operating Expenses
Service Charges
AED / sq ft
Property Management Fee
%
Maintenance & Repairs
%
Landlord / Building Insurance
AED
Mortgage Life + Property Insurance
%
Re-letting / Leasing Commission
%
Landlord-paid Utilities / Cooling
AED
Contingency / Other
AED
Total Operating ExpensesAED 166,020
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,838
Price / sq ft
AED 989,890
Total Acquisition
Monthly EMI
AED 58,273
Annual Mortgage Payment
AED 699,278
Interest — Year 1 (approx.)
AED 441,600
Total Interest over Loan Life
AED 6,441,956
Total Property Cost (price + interest + fees)
AED 21,231,846
Similar Listings
Like this property? Save it or share it!
or share to
